Annual Income Statements for Lemonade
This table shows Lemonade's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Lemonade
This table shows Lemonade's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-91 |
-64 |
-66 |
-67 |
-62 |
-42 |
-47 |
-57 |
-68 |
-30 |
-62 |
Consolidated Net Income / (Loss) |
|
-91 |
-64 |
-66 |
-67 |
-62 |
-42 |
-47 |
-57 |
-68 |
-30 |
-62 |
Net Income / (Loss) Continuing Operations |
|
-91 |
-64 |
-66 |
-67 |
-62 |
-42 |
-47 |
-57 |
-68 |
-30 |
-62 |
Total Pre-Tax Income |
|
-89 |
-68 |
-65 |
-66 |
-60 |
-40 |
-45 |
-55 |
-66 |
-38 |
-61 |
Total Revenue |
|
74 |
88 |
95 |
105 |
115 |
116 |
119 |
122 |
137 |
149 |
151 |
Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
74 |
88 |
95 |
105 |
115 |
116 |
119 |
122 |
137 |
149 |
151 |
Trust Fees by Commissions |
|
17 |
18 |
17 |
18 |
17 |
18 |
21 |
17 |
24 |
30 |
27 |
Other Service Charges |
|
3.90 |
3.80 |
4.80 |
5.00 |
4.20 |
6.10 |
6.10 |
8.10 |
8.00 |
8.60 |
11 |
Net Realized & Unrealized Capital Gains on Investments |
|
2.60 |
3.70 |
5.00 |
5.60 |
7.00 |
7.10 |
7.60 |
8.10 |
8.90 |
9.40 |
9.50 |
Premiums Earned |
|
51 |
63 |
68 |
77 |
87 |
84 |
84 |
89 |
96 |
101 |
104 |
Total Non-Interest Expense |
|
163 |
157 |
160 |
171 |
174 |
155 |
164 |
177 |
202 |
187 |
213 |
Marketing Expense |
|
57 |
51 |
50 |
49 |
46 |
46 |
51 |
58 |
73 |
70 |
65 |
Property & Liability Insurance Claims |
|
53 |
62 |
64 |
76 |
76 |
65 |
66 |
71 |
78 |
63 |
85 |
Other Operating Expenses |
|
53 |
44 |
46 |
46 |
52 |
45 |
47 |
49 |
51 |
54 |
62 |
Income Tax Expense |
|
2.30 |
-4.40 |
1.10 |
1.30 |
1.90 |
2.80 |
2.10 |
2.10 |
1.90 |
-7.80 |
1.00 |
Basic Earnings per Share |
|
($1.37) |
($0.91) |
($0.95) |
($0.97) |
($0.88) |
($0.60) |
($0.67) |
($0.81) |
($0.95) |
($0.42) |
($0.86) |
Weighted Average Basic Shares Outstanding |
|
66.88M |
64.92M |
69.33M |
69.53M |
69.75M |
69.66M |
70.28M |
70.72M |
71.14M |
71.02M |
72.92M |
Diluted Earnings per Share |
|
($1.37) |
($0.91) |
($0.95) |
($0.97) |
($0.88) |
($0.60) |
($0.67) |
($0.81) |
($0.95) |
($0.42) |
($0.86) |
Weighted Average Diluted Shares Outstanding |
|
66.88M |
64.92M |
69.33M |
69.53M |
69.75M |
69.66M |
70.28M |
70.72M |
71.14M |
71.02M |
72.92M |
Weighted Average Basic & Diluted Shares Outstanding |
|
69.16M |
69.30M |
69.49M |
69.69M |
69.92M |
70.22M |
70.50M |
71.03M |
71.40M |
72.82M |
73.27M |
Annual Cash Flow Statements for Lemonade
This table details how cash moves in and out of Lemonade's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
86 |
168 |
301 |
-301 |
16 |
-15 |
114 |
Net Cash From Operating Activities |
|
-41 |
-78 |
-92 |
-145 |
-163 |
-119 |
-11 |
Net Cash From Continuing Operating Activities |
|
-41 |
-78 |
-92 |
-145 |
-163 |
-119 |
-11 |
Net Income / (Loss) Continuing Operations |
|
-53 |
-109 |
-122 |
-241 |
-298 |
-237 |
-202 |
Consolidated Net Income / (Loss) |
|
-53 |
-109 |
-122 |
-241 |
-298 |
-237 |
-202 |
Provision For Loan Losses |
|
0.00 |
0.90 |
2.20 |
6.20 |
8.70 |
8.10 |
11 |
Depreciation Expense |
|
0.10 |
0.60 |
1.70 |
3.70 |
12 |
20 |
20 |
Amortization Expense |
|
0.00 |
-0.50 |
-0.40 |
-4.20 |
6.70 |
-2.60 |
-6.10 |
Non-Cash Adjustments to Reconcile Net Income |
|
2.30 |
4.30 |
23 |
44 |
59 |
64 |
65 |
Changes in Operating Assets and Liabilities, net |
|
9.70 |
25 |
4.20 |
47 |
48 |
29 |
101 |
Net Cash From Investing Activities |
|
6.40 |
-54 |
50 |
-805 |
181 |
89 |
41 |
Net Cash From Continuing Investing Activities |
|
6.40 |
-54 |
50 |
-805 |
181 |
89 |
41 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.70 |
-2.70 |
-4.40 |
-9.40 |
-10 |
-9.20 |
-9.40 |
Purchase of Investment Securities |
|
-14 |
-73 |
-18 |
-843 |
-171 |
-395 |
-364 |
Sale and/or Maturity of Investments |
|
21 |
22 |
72 |
47 |
363 |
493 |
414 |
Net Cash From Financing Activities |
|
120 |
300 |
341 |
650 |
3.60 |
15 |
88 |
Net Cash From Continuing Financing Activities |
|
120 |
300 |
341 |
650 |
3.60 |
15 |
88 |
Issuance of Debt |
|
- |
- |
- |
0.00 |
0.00 |
19 |
96 |
Repayment of Debt |
|
0.00 |
- |
1.30 |
0.00 |
0.00 |
-4.20 |
-28 |
Other Financing Activities, Net |
|
0.10 |
0.70 |
1.80 |
9.30 |
3.60 |
0.50 |
19 |
Effect of Exchange Rate Changes |
|
0.00 |
-0.10 |
1.60 |
-1.00 |
-5.80 |
0.00 |
-2.70 |
Cash Interest Paid |
|
- |
- |
- |
0.00 |
0.00 |
0.30 |
5.00 |
Cash Income Taxes Paid |
|
0.20 |
0.50 |
1.60 |
3.20 |
3.40 |
0.70 |
2.50 |
Quarterly Cash Flow Statements for Lemonade
This table details how cash moves in and out of Lemonade's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
25 |
62 |
-32 |
-61 |
44 |
33 |
14 |
65 |
-12 |
48 |
-66 |
Net Cash From Operating Activities |
|
-55 |
-29 |
-46 |
-50 |
-6.30 |
-16 |
-30 |
-12 |
16 |
14 |
-47 |
Net Cash From Continuing Operating Activities |
|
-55 |
-29 |
-46 |
-50 |
-6.30 |
-16 |
-30 |
-12 |
17 |
14 |
-47 |
Net Income / (Loss) Continuing Operations |
|
-91 |
-64 |
-66 |
-67 |
-62 |
-42 |
-47 |
-57 |
-68 |
-30 |
-62 |
Consolidated Net Income / (Loss) |
|
-91 |
-64 |
-66 |
-67 |
-62 |
-42 |
-47 |
-57 |
-68 |
-30 |
-62 |
Provision For Loan Losses |
|
2.80 |
2.30 |
2.30 |
1.60 |
2.10 |
2.10 |
3.20 |
2.10 |
2.60 |
3.10 |
4.50 |
Depreciation Expense |
|
3.70 |
5.40 |
5.10 |
5.10 |
5.00 |
4.80 |
5.00 |
5.20 |
5.10 |
4.70 |
4.50 |
Amortization Expense |
|
1.30 |
0.80 |
0.20 |
-0.20 |
-1.30 |
-1.30 |
-1.30 |
-1.50 |
-1.70 |
-1.60 |
-1.50 |
Non-Cash Adjustments to Reconcile Net Income |
|
16 |
16 |
15 |
15 |
19 |
14 |
15 |
15 |
17 |
17 |
10 |
Changes in Operating Assets and Liabilities, net |
|
13 |
11 |
-3.60 |
-4.40 |
30 |
6.40 |
-4.30 |
24 |
61 |
20 |
-2.60 |
Net Cash From Investing Activities |
|
81 |
88 |
15 |
-11 |
44 |
41 |
31 |
61 |
-54 |
2.50 |
-40 |
Net Cash From Continuing Investing Activities |
|
81 |
88 |
15 |
-11 |
44 |
41 |
31 |
61 |
-54 |
2.50 |
-40 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-2.90 |
-2.60 |
-2.70 |
-1.90 |
-2.20 |
-2.40 |
-2.50 |
-1.50 |
-2.20 |
-3.20 |
-2.30 |
Purchase of Investment Securities |
|
-21 |
-32 |
-126 |
-145 |
-90 |
-35 |
-55 |
-113 |
-123 |
-74 |
-78 |
Sale and/or Maturity of Investments |
|
105 |
123 |
144 |
136 |
136 |
78 |
88 |
176 |
71 |
79 |
40 |
Net Cash From Financing Activities |
|
2.30 |
0.30 |
0.10 |
0.20 |
7.90 |
7.20 |
14 |
16 |
24 |
35 |
20 |
Net Cash From Continuing Financing Activities |
|
2.30 |
0.30 |
0.10 |
0.20 |
7.90 |
7.20 |
14 |
16 |
24 |
35 |
20 |
Issuance of Debt |
|
- |
- |
0.00 |
- |
9.30 |
9.80 |
18 |
22 |
31 |
26 |
30 |
Repayment of Debt |
|
- |
- |
0.00 |
- |
-1.60 |
-2.60 |
-4.10 |
-6.60 |
-7.30 |
-9.70 |
-12 |
Other Financing Activities, Net |
|
2.30 |
0.30 |
0.10 |
0.20 |
0.20 |
- |
0.10 |
- |
0.10 |
19 |
1.50 |
Effect of Exchange Rate Changes |
|
-2.80 |
2.30 |
-0.70 |
- |
-1.00 |
1.70 |
-0.90 |
-0.70 |
2.30 |
-3.40 |
1.50 |
Cash Interest Paid |
|
- |
- |
0.00 |
- |
0.10 |
0.20 |
0.50 |
0.80 |
1.10 |
2.60 |
3.10 |
Cash Income Taxes Paid |
|
0.70 |
- |
0.20 |
0.10 |
0.30 |
0.10 |
0.30 |
0.90 |
0.80 |
0.50 |
0.30 |
Annual Balance Sheets for Lemonade
This table presents Lemonade's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
414 |
829 |
1,511 |
1,691 |
1,633 |
1,849 |
Cash and Due from Banks |
|
270 |
571 |
271 |
287 |
272 |
386 |
Time Deposits Placed and Other Short-Term Investments |
|
- |
- |
- |
100 |
46 |
28 |
Trading Account Securities |
|
5.90 |
6.60 |
691 |
650 |
627 |
607 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
3.10 |
5.70 |
12 |
20 |
17 |
16 |
Unearned Premiums Asset |
|
75 |
226 |
366 |
501 |
557 |
725 |
Deferred Acquisition Cost |
|
1.80 |
3.50 |
6.20 |
6.90 |
8.80 |
12 |
Goodwill |
|
- |
- |
0.00 |
19 |
19 |
19 |
Intangible Assets |
|
0.60 |
0.60 |
0.60 |
33 |
23 |
14 |
Other Assets |
|
57 |
15 |
164 |
75 |
64 |
42 |
Total Liabilities & Shareholders' Equity |
|
414 |
829 |
1,511 |
1,691 |
1,633 |
1,849 |
Total Liabilities |
|
117 |
288 |
522 |
824 |
924 |
1,256 |
Short-Term Debt |
|
- |
- |
- |
0.00 |
15 |
83 |
Claims and Claim Expense |
|
28 |
46 |
98 |
256 |
262 |
298 |
Unearned Premiums Liability |
|
68 |
137 |
226 |
306 |
377 |
479 |
Other Long-Term Liabilities |
|
20 |
105 |
198 |
261 |
270 |
395 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
-183 |
541 |
988 |
867 |
709 |
593 |
Total Preferred & Common Equity |
|
-183 |
541 |
988 |
867 |
709 |
593 |
Total Common Equity |
|
-183 |
541 |
988 |
867 |
709 |
593 |
Common Stock |
|
16 |
860 |
1,554 |
1,754 |
1,815 |
1,898 |
Retained Earnings |
|
-198 |
-321 |
-562 |
-860 |
-1,097 |
-1,299 |
Accumulated Other Comprehensive Income / (Loss) |
|
0.10 |
1.80 |
-3.40 |
-28 |
-9.00 |
-6.10 |
Quarterly Balance Sheets for Lemonade
This table presents Lemonade's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
1,713 |
1,641 |
1,613 |
1,648 |
1,646 |
1,714 |
1,823 |
1,857 |
Cash and Due from Banks |
|
225 |
255 |
194 |
238 |
285 |
350 |
338 |
320 |
Time Deposits Placed and Other Short-Term Investments |
|
- |
- |
71 |
73 |
22 |
44 |
31 |
21 |
Trading Account Securities |
|
693 |
649 |
677 |
633 |
620 |
537 |
610 |
656 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
19 |
20 |
19 |
17 |
17 |
16 |
16 |
16 |
Unearned Premiums Asset |
|
369 |
345 |
529 |
565 |
612 |
681 |
742 |
764 |
Deferred Acquisition Cost |
|
7.60 |
6.90 |
6.60 |
8.10 |
9.80 |
11 |
12 |
11 |
Goodwill |
|
11 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
Intangible Assets |
|
36 |
30 |
28 |
25 |
21 |
18 |
16 |
11 |
Other Assets |
|
352 |
318 |
70 |
68 |
41 |
37 |
39 |
39 |
Total Liabilities & Shareholders' Equity |
|
1,713 |
1,641 |
1,613 |
1,648 |
1,646 |
1,714 |
1,823 |
1,857 |
Total Liabilities |
|
806 |
819 |
842 |
921 |
970 |
1,079 |
1,230 |
1,311 |
Short-Term Debt |
|
- |
- |
- |
7.70 |
28 |
44 |
67 |
102 |
Claims and Claim Expense |
|
221 |
245 |
256 |
255 |
264 |
282 |
294 |
307 |
Unearned Premiums Liability |
|
319 |
319 |
335 |
392 |
398 |
427 |
496 |
502 |
Other Long-Term Liabilities |
|
267 |
256 |
251 |
266 |
280 |
325 |
373 |
400 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
907 |
822 |
771 |
727 |
676 |
635 |
593 |
546 |
Total Preferred & Common Equity |
|
907 |
822 |
771 |
727 |
676 |
635 |
593 |
546 |
Total Common Equity |
|
907 |
822 |
771 |
727 |
676 |
635 |
593 |
546 |
Common Stock |
|
1,738 |
1,770 |
1,785 |
1,800 |
1,830 |
1,845 |
1,862 |
1,910 |
Retained Earnings |
|
-796 |
-926 |
-993 |
-1,054 |
-1,144 |
-1,201 |
-1,269 |
-1,361 |
Accumulated Other Comprehensive Income / (Loss) |
|
-35 |
-22 |
-21 |
-19 |
-9.20 |
-8.60 |
-0.10 |
-3.40 |
Annual Metrics And Ratios for Lemonade
This table displays calculated financial ratios and metrics derived from Lemonade's official financial filings.
Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
199.11% |
40.27% |
36.02% |
99.92% |
67.43% |
22.50% |
EBITDA Growth |
|
0.00% |
-105.33% |
-10.85% |
-95.90% |
-17.86% |
23.02% |
10.55% |
EBIT Growth |
|
0.00% |
-105.13% |
-11.96% |
-93.38% |
-26.20% |
22.05% |
11.27% |
NOPAT Growth |
|
0.00% |
-105.13% |
-11.96% |
-93.38% |
-26.20% |
22.05% |
11.27% |
Net Income Growth |
|
0.00% |
-105.10% |
-12.72% |
-97.30% |
-23.41% |
20.45% |
14.65% |
EPS Growth |
|
0.00% |
-101.45% |
62.77% |
-8.54% |
-16.50% |
25.93% |
16.18% |
Operating Cash Flow Growth |
|
0.00% |
-91.42% |
-17.41% |
-57.69% |
-12.72% |
26.93% |
90.43% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
12.16% |
-86.27% |
86.09% |
78.98% |
-436.00% |
Invested Capital Growth |
|
0.00% |
0.00% |
81.73% |
82.66% |
-12.29% |
-16.50% |
-6.49% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
19.00% |
22.65% |
6.73% |
6.75% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-18.83% |
2.82% |
10.83% |
0.73% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-17.62% |
0.10% |
11.03% |
0.88% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-17.62% |
0.10% |
11.03% |
0.88% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-17.76% |
2.17% |
8.25% |
5.78% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-328.26% |
4.97% |
8.36% |
5.94% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-3.38% |
-25.30% |
11.56% |
9.50% |
72.40% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-29.97% |
-107.43% |
-37.17% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-5.71% |
-4.41% |
-1.47% |
2.48% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-233.33% |
-160.18% |
-126.59% |
-182.32% |
-107.48% |
-49.42% |
-36.09% |
EBIT Margin |
|
-233.78% |
-160.33% |
-127.97% |
-181.93% |
-114.84% |
-53.47% |
-38.73% |
Profit (Net Income) Margin |
|
-235.11% |
-161.22% |
-129.56% |
-187.93% |
-116.01% |
-55.12% |
-38.40% |
Tax Burden Percent |
|
100.57% |
100.56% |
101.24% |
103.30% |
101.02% |
103.09% |
99.17% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
-50.74% |
-20.16% |
-21.39% |
-22.25% |
-20.23% |
-20.38% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,040.90% |
-141.38% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-9.84% |
-10.67% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-30.07% |
-31.05% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-250.74% |
-78.18% |
-79.87% |
-9.16% |
-2.25% |
-13.67% |
Operating Return on Assets (OROA) |
|
0.00% |
-26.04% |
-19.44% |
-19.97% |
-18.42% |
-13.83% |
-11.71% |
Return on Assets (ROA) |
|
0.00% |
-26.19% |
-19.68% |
-20.63% |
-18.61% |
-14.25% |
-11.61% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-30.07% |
-31.05% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
59.45% |
-22.61% |
-24.42% |
-34.36% |
-33.42% |
-34.07% |
Net Operating Profit after Tax (NOPAT) |
|
-37 |
-76 |
-85 |
-164 |
-206 |
-161 |
-143 |
NOPAT Margin |
|
-163.64% |
-112.23% |
-89.58% |
-127.35% |
-80.39% |
-37.43% |
-27.11% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,020.67% |
121.00% |
SG&A Expenses to Revenue |
|
206.22% |
146.06% |
105.72% |
150.62% |
84.89% |
44.37% |
47.88% |
Operating Expenses to Revenue |
|
333.78% |
260.33% |
227.97% |
281.93% |
214.84% |
153.47% |
138.73% |
Earnings before Interest and Taxes (EBIT) |
|
-53 |
-108 |
-121 |
-234 |
-295 |
-230 |
-204 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-53 |
-108 |
-120 |
-234 |
-276 |
-212 |
-190 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
12.81 |
2.63 |
1.09 |
1.59 |
4.41 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
12.83 |
2.63 |
1.16 |
1.69 |
4.67 |
Price to Revenue (P/Rev) |
|
14.18 |
4.74 |
73.44 |
20.21 |
3.69 |
2.62 |
4.97 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.78 |
11.76 |
2.35 |
0.65 |
1.14 |
3.38 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
7.86 |
67.38 |
18.10 |
2.18 |
1.92 |
4.35 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.14 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.08 |
Leverage Ratio |
|
0.00 |
1.39 |
1.48 |
1.53 |
1.73 |
2.11 |
2.67 |
Compound Leverage Factor |
|
0.00 |
1.39 |
1.48 |
1.53 |
1.73 |
2.11 |
2.67 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.06% |
12.32% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.06% |
12.32% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
161.30% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
-61.30% |
100.00% |
100.00% |
100.00% |
97.94% |
87.68% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.07 |
-0.44 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.42 |
1.74 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.09 |
-0.58 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.88 |
2.31 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
161.30% |
57.26% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-373 |
-328 |
-611 |
-85 |
-18 |
-96 |
Operating Cash Flow to CapEx |
|
-5,828.57% |
-2,892.59% |
-2,084.09% |
-1,538.30% |
-1,613.86% |
-1,294.57% |
-121.28% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.16 |
0.15 |
0.11 |
0.16 |
0.26 |
0.30 |
Fixed Asset Turnover |
|
0.00 |
21.71 |
21.45 |
14.76 |
16.40 |
23.23 |
31.43 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
298 |
541 |
988 |
867 |
724 |
677 |
Invested Capital Turnover |
|
0.00 |
0.45 |
0.23 |
0.17 |
0.28 |
0.54 |
0.75 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
298 |
243 |
447 |
-121 |
-143 |
-47 |
Enterprise Value (EV) |
|
0.00 |
529 |
6,361 |
2,325 |
560 |
825 |
2,289 |
Market Capitalization |
|
319 |
319 |
6,932 |
2,595 |
946 |
1,128 |
2,619 |
Book Value per Share |
|
$0.00 |
($16.41) |
$9.56 |
$16.04 |
$12.53 |
$10.14 |
$8.31 |
Tangible Book Value per Share |
|
$0.00 |
($16.46) |
$9.55 |
$16.03 |
$11.79 |
$9.54 |
$7.85 |
Total Capital |
|
0.00 |
298 |
541 |
988 |
867 |
724 |
677 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15 |
83 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
0.00 |
-270 |
-571 |
-271 |
-386 |
-302 |
-330 |
Capital Expenditures (CapEx) |
|
0.70 |
2.70 |
4.40 |
9.40 |
10 |
9.20 |
9.40 |
Net Nonoperating Expense (NNE) |
|
16 |
33 |
38 |
78 |
91 |
76 |
59 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15 |
83 |
Total Depreciation and Amortization (D&A) |
|
0.10 |
0.10 |
1.30 |
-0.50 |
19 |
17 |
14 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($3.63) |
($3.94) |
($4.59) |
($3.40) |
($2.85) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
61.28M |
61.22M |
64.92M |
69.66M |
71.02M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($3.63) |
($3.94) |
($4.59) |
($3.40) |
($2.85) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
61.28M |
61.22M |
64.92M |
69.66M |
71.02M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($3.63) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
33.65M |
61.69M |
69.30M |
70.22M |
72.82M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-37 |
-76 |
-85 |
-164 |
-206 |
-161 |
-143 |
Normalized NOPAT Margin |
|
-163.64% |
-112.23% |
-89.58% |
-127.35% |
-80.39% |
-37.43% |
-27.11% |
Pre Tax Income Margin |
|
-233.78% |
-160.33% |
-127.97% |
-181.93% |
-114.84% |
-53.47% |
-38.73% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Quarterly Metrics And Ratios for Lemonade
This table displays calculated financial ratios and metrics derived from Lemonade's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
107.28% |
115.61% |
114.90% |
109.20% |
54.73% |
30.66% |
25.11% |
16.63% |
19.30% |
28.83% |
26.95% |
EBITDA Growth |
|
-29.58% |
11.44% |
13.41% |
0.49% |
33.53% |
41.68% |
30.13% |
15.74% |
-11.63% |
3.88% |
-40.72% |
EBIT Growth |
|
-38.79% |
0.44% |
10.88% |
-1.38% |
33.11% |
41.85% |
30.14% |
16.39% |
-10.40% |
4.55% |
-35.84% |
NOPAT Growth |
|
-38.79% |
0.44% |
10.88% |
-1.38% |
33.11% |
41.85% |
30.14% |
16.39% |
-10.40% |
4.55% |
-35.84% |
Net Income Growth |
|
-37.65% |
9.39% |
12.03% |
1.03% |
32.71% |
33.44% |
28.12% |
14.88% |
-10.08% |
29.25% |
-31.92% |
EPS Growth |
|
-26.85% |
20.87% |
21.49% |
11.82% |
35.77% |
34.07% |
29.47% |
16.49% |
-7.95% |
30.00% |
-28.36% |
Operating Cash Flow Growth |
|
-43.19% |
42.69% |
-17.47% |
-25.12% |
88.48% |
43.71% |
35.78% |
76.74% |
358.73% |
185.71% |
-58.39% |
Free Cash Flow Firm Growth |
|
115.05% |
114.89% |
-74.69% |
-84.56% |
65.52% |
56.35% |
87.37% |
66.81% |
-78.43% |
-82.18% |
-83.24% |
Invested Capital Growth |
|
-13.47% |
-12.29% |
-9.96% |
-9.20% |
-18.99% |
-16.50% |
-14.25% |
-11.92% |
-10.10% |
-6.49% |
-8.13% |
Revenue Q/Q Growth |
|
48.00% |
19.46% |
7.69% |
9.87% |
9.46% |
0.87% |
3.12% |
2.43% |
11.97% |
8.93% |
1.61% |
EBITDA Q/Q Growth |
|
-37.19% |
26.40% |
4.04% |
-2.69% |
8.36% |
35.42% |
-14.96% |
-23.86% |
-21.40% |
44.39% |
-68.30% |
EBIT Q/Q Growth |
|
-37.08% |
23.57% |
4.99% |
-1.85% |
9.56% |
33.56% |
-14.14% |
-21.90% |
-19.42% |
42.55% |
-62.43% |
NOPAT Q/Q Growth |
|
-37.08% |
23.57% |
4.99% |
-1.85% |
9.56% |
33.56% |
-14.14% |
-21.90% |
-19.42% |
42.55% |
-62.43% |
Net Income Q/Q Growth |
|
-34.61% |
30.31% |
-3.30% |
-2.13% |
8.48% |
31.06% |
-11.56% |
-20.93% |
-18.36% |
55.69% |
-108.00% |
EPS Q/Q Growth |
|
-24.55% |
33.58% |
-4.40% |
-2.11% |
9.28% |
31.82% |
-11.67% |
-20.90% |
-17.28% |
55.79% |
-104.76% |
Operating Cash Flow Q/Q Growth |
|
-36.07% |
47.71% |
-62.24% |
-8.41% |
87.48% |
-155.56% |
-85.09% |
60.74% |
239.32% |
-15.34% |
-442.03% |
Free Cash Flow Firm Q/Q Growth |
|
-61.92% |
-6.47% |
-38.14% |
-29.91% |
308.13% |
-11.65% |
-25.87% |
-37.60% |
-47.23% |
-27.01% |
-30.28% |
Invested Capital Q/Q Growth |
|
6.80% |
-4.41% |
-5.19% |
-6.18% |
-4.72% |
-1.47% |
-2.64% |
-3.63% |
-2.75% |
2.48% |
-4.34% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-113.65% |
-70.02% |
-62.40% |
-58.32% |
-48.82% |
-31.26% |
-34.84% |
-42.13% |
-45.68% |
-23.32% |
-38.62% |
EBIT Margin |
|
-120.41% |
-77.04% |
-67.96% |
-63.00% |
-52.05% |
-34.29% |
-37.95% |
-45.16% |
-48.17% |
-25.40% |
-40.61% |
Profit (Net Income) Margin |
|
-123.51% |
-72.06% |
-69.12% |
-64.24% |
-53.71% |
-36.71% |
-39.71% |
-46.89% |
-49.56% |
-20.16% |
-41.27% |
Tax Burden Percent |
|
102.58% |
93.54% |
101.70% |
101.97% |
103.19% |
107.07% |
104.65% |
103.81% |
102.89% |
79.37% |
101.63% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-18.05% |
-14.92% |
-16.87% |
-19.72% |
-17.88% |
-12.97% |
-15.79% |
-20.54% |
-23.84% |
-13.37% |
-23.49% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-531.64% |
-210.02% |
-126.46% |
-105.42% |
-81.47% |
-20.57% |
-53.32% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2.51% |
-1.99% |
-2.39% |
-3.29% |
-4.64% |
-1.55% |
-5.68% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-20.38% |
-14.96% |
-18.18% |
-23.83% |
-28.48% |
-14.92% |
-29.17% |
Cash Return on Invested Capital (CROIC) |
|
-6.69% |
-9.16% |
-12.68% |
-15.23% |
-1.05% |
-2.25% |
-3.95% |
-6.59% |
-10.01% |
-13.67% |
-14.31% |
Operating Return on Assets (OROA) |
|
-15.58% |
-12.35% |
-13.33% |
-14.85% |
-12.48% |
-8.87% |
-10.47% |
-12.79% |
-13.69% |
-7.68% |
-12.95% |
Return on Assets (ROA) |
|
-15.98% |
-11.56% |
-13.56% |
-15.14% |
-12.87% |
-9.49% |
-10.96% |
-13.28% |
-14.09% |
-6.10% |
-13.16% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-20.38% |
-14.96% |
-18.18% |
-23.83% |
-28.48% |
-14.92% |
-29.17% |
Return on Equity Simple (ROE_SIMPLE) |
|
-33.57% |
0.00% |
-35.14% |
-37.37% |
-35.52% |
0.00% |
-32.29% |
-32.81% |
-36.19% |
0.00% |
-39.84% |
Net Operating Profit after Tax (NOPAT) |
|
-62 |
-48 |
-45 |
-46 |
-42 |
-28 |
-32 |
-39 |
-46 |
-26 |
-43 |
NOPAT Margin |
|
-84.28% |
-53.93% |
-47.57% |
-44.10% |
-36.44% |
-24.00% |
-26.57% |
-31.61% |
-33.72% |
-17.78% |
-28.43% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
513.77% |
197.05% |
110.67% |
84.87% |
57.63% |
7.20% |
29.83% |
SG&A Expenses to Revenue |
|
77.30% |
57.35% |
52.52% |
46.75% |
40.35% |
39.48% |
43.07% |
47.54% |
53.66% |
46.71% |
43.12% |
Operating Expenses to Revenue |
|
220.41% |
177.04% |
167.96% |
163.00% |
152.05% |
134.29% |
137.95% |
145.16% |
148.17% |
125.40% |
140.61% |
Earnings before Interest and Taxes (EBIT) |
|
-89 |
-68 |
-65 |
-66 |
-60 |
-40 |
-45 |
-55 |
-66 |
-38 |
-61 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-84 |
-62 |
-59 |
-61 |
-56 |
-36 |
-42 |
-51 |
-62 |
-35 |
-58 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.61 |
1.09 |
1.20 |
1.52 |
1.11 |
1.59 |
1.70 |
1.83 |
1.98 |
4.41 |
4.20 |
Price to Tangible Book Value (P/TBV) |
|
1.70 |
1.16 |
1.28 |
1.62 |
1.19 |
1.69 |
1.81 |
1.95 |
2.10 |
4.67 |
4.44 |
Price to Revenue (P/Rev) |
|
6.98 |
3.69 |
3.21 |
3.23 |
2.01 |
2.62 |
2.54 |
2.47 |
2.37 |
4.97 |
4.10 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.36 |
0.65 |
0.89 |
1.17 |
0.69 |
1.14 |
1.24 |
1.20 |
1.32 |
3.38 |
3.17 |
Enterprise Value to Revenue (EV/Rev) |
|
5.90 |
2.18 |
2.38 |
2.50 |
1.26 |
1.92 |
1.93 |
1.73 |
1.76 |
4.35 |
3.67 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
0.04 |
0.07 |
0.11 |
0.14 |
0.19 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
0.03 |
0.06 |
0.08 |
0.11 |
Leverage Ratio |
|
1.65 |
1.73 |
1.81 |
1.90 |
2.06 |
2.11 |
2.19 |
2.37 |
2.63 |
2.67 |
2.87 |
Compound Leverage Factor |
|
1.65 |
1.73 |
1.81 |
1.90 |
2.06 |
2.11 |
2.19 |
2.37 |
2.63 |
2.67 |
2.87 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.05% |
2.06% |
4.02% |
6.46% |
10.21% |
12.32% |
15.74% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.05% |
2.06% |
4.02% |
6.46% |
10.21% |
12.32% |
15.74% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
98.95% |
97.94% |
95.98% |
93.54% |
89.79% |
87.68% |
84.26% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
-0.07 |
-0.15 |
-0.24 |
-0.35 |
-0.44 |
-0.49 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.28 |
1.42 |
1.43 |
1.89 |
1.58 |
1.74 |
1.15 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.04 |
-0.09 |
-0.19 |
-0.31 |
-0.47 |
-0.58 |
-0.66 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.68 |
1.88 |
1.90 |
2.50 |
2.09 |
2.31 |
1.55 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
79 |
74 |
46 |
32 |
130 |
115 |
85 |
53 |
28 |
21 |
14 |
Operating Cash Flow to CapEx |
|
-1,886.21% |
-1,100.00% |
-1,718.52% |
-2,647.37% |
-286.36% |
-670.83% |
-1,192.00% |
-780.00% |
740.91% |
431.25% |
-2,052.17% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.13 |
0.16 |
0.20 |
0.24 |
0.24 |
0.26 |
0.28 |
0.28 |
0.28 |
0.30 |
0.32 |
Fixed Asset Turnover |
|
14.00 |
16.40 |
18.76 |
22.50 |
22.07 |
23.23 |
24.52 |
26.69 |
29.53 |
31.43 |
33.45 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
907 |
867 |
822 |
771 |
735 |
724 |
705 |
679 |
660 |
677 |
647 |
Invested Capital Turnover |
|
0.21 |
0.28 |
0.35 |
0.45 |
0.49 |
0.54 |
0.59 |
0.65 |
0.71 |
0.75 |
0.83 |
Increase / (Decrease) in Invested Capital |
|
-141 |
-121 |
-91 |
-78 |
-172 |
-143 |
-117 |
-92 |
-74 |
-47 |
-57 |
Enterprise Value (EV) |
|
1,235 |
560 |
733 |
906 |
506 |
825 |
873 |
813 |
870 |
2,289 |
2,050 |
Market Capitalization |
|
1,460 |
946 |
988 |
1,171 |
810 |
1,128 |
1,152 |
1,163 |
1,171 |
2,619 |
2,289 |
Book Value per Share |
|
$13.15 |
$12.53 |
$11.86 |
$11.10 |
$10.43 |
$10.14 |
$9.63 |
$9.01 |
$8.35 |
$8.31 |
$7.49 |
Tangible Book Value per Share |
|
$12.48 |
$11.79 |
$11.15 |
$10.43 |
$9.80 |
$9.54 |
$9.07 |
$8.48 |
$7.86 |
$7.85 |
$7.08 |
Total Capital |
|
907 |
867 |
822 |
771 |
735 |
724 |
705 |
679 |
660 |
677 |
647 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.70 |
15 |
28 |
44 |
67 |
83 |
102 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-225 |
-386 |
-255 |
-265 |
-304 |
-302 |
-279 |
-350 |
-302 |
-330 |
-238 |
Capital Expenditures (CapEx) |
|
2.90 |
2.60 |
2.70 |
1.90 |
2.20 |
2.40 |
2.50 |
1.50 |
2.20 |
3.20 |
2.30 |
Net Nonoperating Expense (NNE) |
|
29 |
16 |
21 |
21 |
20 |
15 |
16 |
19 |
22 |
3.54 |
19 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.70 |
15 |
28 |
44 |
67 |
83 |
102 |
Total Depreciation and Amortization (D&A) |
|
5.00 |
6.20 |
5.30 |
4.90 |
3.70 |
3.50 |
3.70 |
3.70 |
3.40 |
3.10 |
3.00 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($1.37) |
($0.91) |
($0.95) |
($0.97) |
($0.88) |
($0.60) |
($0.67) |
($0.81) |
($0.95) |
($0.42) |
($0.86) |
Adjusted Weighted Average Basic Shares Outstanding |
|
66.88M |
64.92M |
69.33M |
69.53M |
69.75M |
69.66M |
70.28M |
70.72M |
71.14M |
71.02M |
72.92M |
Adjusted Diluted Earnings per Share |
|
($1.37) |
($0.91) |
($0.95) |
($0.97) |
($0.88) |
($0.60) |
($0.67) |
($0.81) |
($0.95) |
($0.42) |
($0.86) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
66.88M |
64.92M |
69.33M |
69.53M |
69.75M |
69.66M |
70.28M |
70.72M |
71.14M |
71.02M |
72.92M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
69.16M |
69.30M |
69.49M |
69.69M |
69.92M |
70.22M |
70.50M |
71.03M |
71.40M |
72.82M |
73.27M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-62 |
-48 |
-45 |
-46 |
-42 |
-28 |
-32 |
-39 |
-46 |
-26 |
-43 |
Normalized NOPAT Margin |
|
-84.28% |
-53.93% |
-47.57% |
-44.10% |
-36.44% |
-24.00% |
-26.57% |
-31.61% |
-33.72% |
-17.78% |
-28.43% |
Pre Tax Income Margin |
|
-120.41% |
-77.04% |
-67.96% |
-63.00% |
-52.05% |
-34.29% |
-37.95% |
-45.16% |
-48.17% |
-25.40% |
-40.61% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
Lemonade, Inc. (NYSE: LMND) has reported its Q1 2025 financial results along with historical data from the last four years, showing trends in revenue, expenses, net income, cash flows, and balance sheet strength.
Key Positive Items:
- Steady revenue growth: Premiums earned increased from approximately $50.6 million in Q3 2022 to $104.3 million in Q1 2025, more than doubling over this period.
- Increasing non-interest income: Total non-interest income rose steadily to $151.2 million in Q1 2025 from $74.0 million in Q3 2022, driven by higher trust fees, service charges, and realized/unrealized capital gains.
- Consistent investment activities: The company has generated substantial inflows from sale/maturity of investments across quarters, for example, $39.6 million in Q1 2025 and $104.8 million in Q3 2023.
- Growing cash and equivalents: Cash and due from banks increased to $319.7 million in Q1 2025 from $225.0 million in Q3 2022, indicating improving liquidity.
- Marketing expense increases accompanied by revenue growth, suggesting ongoing investment in customer acquisition and expansion.
Neutral Items:
- No interest income or expense reported indicating Lemonade’s business model likely does not involve traditional interest-generating assets or debt-expense.
- Provision for loan losses fluctuates modestly but does not constitute a major impact given overall business focus appears insurance-related.
- Long-term assets include goodwill and intangible assets relatively stable around $19 million and $11-30 million respectively over time, reflecting acquisition or development investments.
- Total shares outstanding have increased gradually, from roughly 66.9 million basic shares in Q3 2022 to 72.9 million in Q1 2025, reflecting some equity issuance or dilution.
- Significant capital expenditures on property and equipment typically around $2-3 million quarterly, consistent with infrastructure investment.
Key Negative Items:
- Consistent net losses: Net losses have persisted every quarter with Q1 2025 reporting a consolidated net loss of $62.4 million, worsening from prior quarters (e.g., -$42.4 million in Q4 2023).
- Total non-interest expenses have increased sharply from $163 million in Q3 2022 to $213 million in Q1 2025, driven by rising marketing expenses, insurance claims, and operating expenses.
- Operating cash flow remains negative in most recent periods, with Q1 2025 showing a cash outflow of $47.2 million, indicating cash burn from operations.
- Significant increase in claims and claim expenses from $53.3 million in Q3 2022 to $85.4 million in Q1 2025, pressuring profitability.
- Retained earnings remain deeply negative at -$1.36 billion in Q1 2025, reflecting cumulative losses and impacting equity value.
Summary: Lemonade shows strong top-line growth in premiums and other income streams, reflecting growth and expanding operations. However, this has come with increasing expenses, large claims, and consistent quarterly losses. There are ongoing negative cash flows from operations, though investing activities show active portfolio management and financing activities provide liquidity support. Share dilution and negative retained earnings highlight equity erosion due to losses.
Investors should weigh Lemonade’s rapid revenue expansion and market positioning against its ongoing profitability challenges and cash burn trends over the last four years.
08/02/25 01:42 AMAI Generated. May Contain Errors.